[BAUTO] YoY Annualized Quarter Result on 31-Jul-2017 [#1]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

11-Sep-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

31-Jul-2017 [#1]

Profit Trend

QoQ- -32.11%

YoY- -50.85%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Annualized Quarter Result
Revenue	1,795,576	2,140,176	1,941,584	1,564,912	1,974,464	2,050,180	2,031,804	-2.03%
YoY %	-16.10%	10.23%	24.07%	-20.74%	-3.69%	0.90%	-	-
Horiz. %	88.37%	105.33%	95.56%	77.02%	97.18%	100.90%	100.00%	-
PBT	52,460	260,148	268,976	126,892	234,292	294,156	305,872	-25.44%
YoY %	-79.83%	-3.28%	111.97%	-45.84%	-20.35%	-3.83%	-	-
Horiz. %	17.15%	85.05%	87.94%	41.49%	76.60%	96.17%	100.00%	-
Tax	-18,112	-54,256	-62,604	-34,260	-57,296	-74,036	-76,284	-21.29%
YoY %	66.62%	13.33%	-82.73%	40.21%	22.61%	2.95%	-	-
Horiz. %	23.74%	71.12%	82.07%	44.91%	75.11%	97.05%	100.00%	-
NP	34,348	205,892	206,372	92,632	176,996	220,120	229,588	-27.11%
YoY %	-83.32%	-0.23%	122.79%	-47.66%	-19.59%	-4.12%	-	-
Horiz. %	14.96%	89.68%	89.89%	40.35%	77.09%	95.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,980	202,060	201,112	80,828	164,444	208,812	224,404	-25.93%
YoY %	-81.70%	0.47%	148.81%	-50.85%	-21.25%	-6.95%	-	-
Horiz. %	16.48%	90.04%	89.62%	36.02%	73.28%	93.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.53%	20.86%	23.27%	27.00%	24.45%	25.17%	24.94%	-
YoY %	65.53%	-10.36%	-13.81%	10.43%	-2.86%	0.92%	-	-
Horiz. %	138.45%	83.64%	93.30%	108.26%	98.04%	100.92%	100.00%	-
Total Cost	1,761,228	1,934,284	1,735,212	1,472,280	1,797,468	1,830,060	1,802,216	-0.38%
YoY %	-8.95%	11.47%	17.86%	-18.09%	-1.78%	1.54%	-	-
Horiz. %	97.73%	107.33%	96.28%	81.69%	99.74%	101.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	480,910	498,647	474,137	427,002	457,030	460,936	374,383	4.25%
YoY %	-3.56%	5.17%	11.04%	-6.57%	-0.85%	23.12%	-	-
Horiz. %	128.45%	133.19%	126.64%	114.05%	122.08%	123.12%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Dividend
Div	23,243	150,894	116,068	69,281	137,418	102,582	64,576	-15.64%
YoY %	-84.60%	30.00%	67.53%	-49.58%	33.96%	58.85%	-	-
Horiz. %	35.99%	233.67%	179.74%	107.29%	212.80%	158.85%	100.00%	-
Div Payout %	62.85%	74.68%	57.71%	85.71%	83.57%	49.13%	28.78%	-
YoY %	-15.84%	29.41%	-32.67%	2.56%	70.10%	70.71%	-	-
Horiz. %	218.38%	259.49%	200.52%	297.81%	290.38%	170.71%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Equity
Net Worth	480,910	498,647	474,137	427,002	457,030	460,936	374,383	4.25%
YoY %	-3.56%	5.17%	11.04%	-6.57%	-0.85%	23.12%	-	-
Horiz. %	128.45%	133.19%	126.64%	114.05%	122.08%	123.12%	100.00%	-
NOSH	1,163,549	1,163,349	1,162,008	1,154,685	1,145,153	1,139,803	807,208	6.27%
YoY %	0.02%	0.12%	0.63%	0.83%	0.47%	41.20%	-	-
Horiz. %	144.14%	144.12%	143.95%	143.05%	141.87%	141.20%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Ratio Analysis
NP Margin	1.91%	9.62%	10.63%	5.92%	8.96%	10.74%	11.30%	-
YoY %	-80.15%	-9.50%	79.56%	-33.93%	-16.57%	-4.96%	-	-
Horiz. %	16.90%	85.13%	94.07%	52.39%	79.29%	95.04%	100.00%	-
ROE	7.69%	40.52%	42.42%	18.93%	35.98%	45.30%	59.94%	-
YoY %	-81.02%	-4.48%	124.09%	-47.39%	-20.57%	-24.42%	-	-
Horiz. %	12.83%	67.60%	70.77%	31.58%	60.03%	75.58%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Per Share
RPS	154.50	184.38	167.28	135.53	172.42	179.87	251.71	-7.80%
YoY %	-16.21%	10.22%	23.43%	-21.40%	-4.14%	-28.54%	-	-
Horiz. %	61.38%	73.25%	66.46%	53.84%	68.50%	71.46%	100.00%	-
EPS	3.20	17.40	17.32	7.00	14.36	18.32	27.80	-30.23%
YoY %	-81.61%	0.46%	147.43%	-51.25%	-21.62%	-34.10%	-	-
Horiz. %	11.51%	62.59%	62.30%	25.18%	51.65%	65.90%	100.00%	-
DPS	2.00	13.00	10.00	6.00	12.00	9.00	8.00	-20.61%
YoY %	-84.62%	30.00%	66.67%	-50.00%	33.33%	12.50%	-	-
Horiz. %	25.00%	162.50%	125.00%	75.00%	150.00%	112.50%	100.00%	-
NAPS	0.4138	0.4296	0.4085	0.3698	0.3991	0.4044	0.4638	-1.88%
YoY %	-3.68%	5.17%	10.47%	-7.34%	-1.31%	-12.81%	-	-
Horiz. %	89.22%	92.63%	88.08%	79.73%	86.05%	87.19%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,154,685
RPS	153.18	182.58	165.64	133.50	168.44	174.90	173.34	-2.03%
YoY %	-16.10%	10.23%	24.07%	-20.74%	-3.69%	0.90%	-	-
Horiz. %	88.37%	105.33%	95.56%	77.02%	97.17%	100.90%	100.00%	-
EPS	3.15	17.24	17.16	6.90	14.03	17.81	19.14	-25.95%
YoY %	-81.73%	0.47%	148.70%	-50.82%	-21.22%	-6.95%	-	-
Horiz. %	16.46%	90.07%	89.66%	36.05%	73.30%	93.05%	100.00%	-
DPS	1.98	12.87	9.90	5.91	11.72	8.75	5.51	-15.66%
YoY %	-84.62%	30.00%	67.51%	-49.57%	33.94%	58.80%	-	-
Horiz. %	35.93%	233.58%	179.67%	107.26%	212.70%	158.80%	100.00%	-
NAPS	0.4103	0.4254	0.4045	0.3643	0.3899	0.3932	0.3194	4.25%
YoY %	-3.55%	5.17%	11.03%	-6.57%	-0.84%	23.11%	-	-
Horiz. %	128.46%	133.19%	126.64%	114.06%	122.07%	123.11%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	-
Price	1.41	2.55	2.18	1.96	2.34	2.60	2.58	-
P/RPS	0.91	1.38	1.30	1.45	1.36	1.45	1.02	-1.88%
YoY %	-34.06%	6.15%	-10.34%	6.62%	-6.21%	42.16%	-	-
Horiz. %	89.22%	135.29%	127.45%	142.16%	133.33%	142.16%	100.00%	-
P/EPS	44.31	14.65	12.58	28.00	16.30	14.19	9.28	29.73%
YoY %	202.46%	16.45%	-55.07%	71.78%	14.87%	52.91%	-	-
Horiz. %	477.48%	157.87%	135.56%	301.72%	175.65%	152.91%	100.00%	-
EY	2.26	6.83	7.95	3.57	6.14	7.05	10.78	-22.90%
YoY %	-66.91%	-14.09%	122.69%	-41.86%	-12.91%	-34.60%	-	-
Horiz. %	20.96%	63.36%	73.75%	33.12%	56.96%	65.40%	100.00%	-
DY	1.42	5.10	4.59	3.06	5.13	3.46	3.10	-12.19%
YoY %	-72.16%	11.11%	50.00%	-40.35%	48.27%	11.61%	-	-
Horiz. %	45.81%	164.52%	148.06%	98.71%	165.48%	111.61%	100.00%	-
P/NAPS	3.41	5.94	5.34	5.30	5.86	6.43	5.56	-7.81%
YoY %	-42.59%	11.24%	0.75%	-9.56%	-8.86%	15.65%	-	-
Horiz. %	61.33%	106.83%	96.04%	95.32%	105.40%	115.65%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Price Multiplier on Announcement Date
Date	10/09/20	13/09/19	13/09/18	11/09/17	08/09/16	10/09/15	08/09/14	-
Price	1.41	2.39	2.07	2.14	2.25	2.13	2.90	-
P/RPS	0.91	1.30	1.24	1.58	1.30	1.18	1.15	-3.82%
YoY %	-30.00%	4.84%	-21.52%	21.54%	10.17%	2.61%	-	-
Horiz. %	79.13%	113.04%	107.83%	137.39%	113.04%	102.61%	100.00%	-
P/EPS	44.31	13.73	11.95	30.57	15.67	11.63	10.43	27.23%
YoY %	222.72%	14.90%	-60.91%	95.09%	34.74%	11.51%	-	-
Horiz. %	424.83%	131.64%	114.57%	293.10%	150.24%	111.51%	100.00%	-
EY	2.26	7.28	8.37	3.27	6.38	8.60	9.59	-21.39%
YoY %	-68.96%	-13.02%	155.96%	-48.75%	-25.81%	-10.32%	-	-
Horiz. %	23.57%	75.91%	87.28%	34.10%	66.53%	89.68%	100.00%	-
DY	1.42	5.44	4.83	2.80	5.33	4.23	2.76	-10.47%
YoY %	-73.90%	12.63%	72.50%	-47.47%	26.00%	53.26%	-	-
Horiz. %	51.45%	197.10%	175.00%	101.45%	193.12%	153.26%	100.00%	-
P/NAPS	3.41	5.56	5.07	5.79	5.64	5.27	6.25	-9.59%
YoY %	-38.67%	9.66%	-12.44%	2.66%	7.02%	-15.68%	-	-
Horiz. %	54.56%	88.96%	81.12%	92.64%	90.24%	84.32%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos